





| Player Name | OV | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| J.T. Miller | 89 | 34 | C/W | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | $10,560,000 | UFA |
|||
| John Tavares | 88 | 36 | C/W | $8,640,000 | $8,640,000 | $8,640,000 | $8,640,000 | UFA |
|||||
| Thomas Chabot | 86 | 30 | D | $8,320,000 | $8,320,000 | UFA |
|||||||
| Boone Jenner | 85 | 34 | C/W | $6,840,000 | $6,840,000 | $6,840,000 | $6,840,000 | $6,840,000 | $6,840,000 | UFA |
|||
| Justin Faulk | 84 | 35 | D | $4,875,000 | $4,875,000 | $4,875,000 | $4,875,000 | UFA |
|||||
| Bowen Byram | 84 | 26 | D | $4,004,000 | $4,004,000 | $4,004,000 | RFA |
||||||
| Jaden Schwartz | 83 | 35 | C/W | $5,350,000 | $5,350,000 | UFA |
|||||||
| Noah Hanifin | 83 | 30 | D | $7,474,950 | $7,474,950 | $7,474,950 | $7,474,950 | UFA |
|||||
| Ryan Donato | 83 | 31 | C/W | $2,052,000 | UFA |
||||||||
| Pius Suter | 83 | 31 | C/W | $3,216,417 | $3,216,417 | UFA |
|||||||
| Tyson Foerster | 82 | 25 | C/W | $3,650,000 | $3,650,000 | $3,650,000 | $3,650,000 | RFA |
|||||
| Ryan Hartman | 81 | 32 | C/W | $1,840,092 | $1,840,092 | UFA |
|||||||
| Dante Fabbro | 81 | 29 | D | $4,500,000 | $4,500,000 | $4,500,000 | $4,500,000 | UFA |
|||||
| Kaapo Kakko | 81 | 26 | C/W | $2,163,000 | $2,163,000 | RFA |
|||||||
| Bobby Brink | 80 | 25 | C/W | $1,560,000 | $1,560,000 | $1,560,000 | $1,560,000 | RFA |
|||||
| Alexey Toropchenko | 80 | 28 | C/W | $2,600,000 | RFA |
||||||||
| Zach Whitecloud | 79 | 30 | D | $2,796,750 | $2,796,750 | $2,796,750 | $2,796,750 | UFA |
|||||
| Mark Kastelic | 78 | 28 | C/W | $1,469,520 | RFA |
||||||||
| Jack St. Ivany | 74 | 27 | D | $806,000 | $806,000 | RFA |
|||||||
| Ukko-Pekka Luukkonen | 88 | 28 | G | $783,900 | RFA |
||||||||
| Jet Greaves | 85 | 26 | G | $760,500 | $760,500 | $760,500 | RFA |
||||||
| Special Salary | $8,500,000 | ||||||||||||
| Total | $92,762,129 | $77,356,709 | $55,661,200 | $50,896,700 | $17,400,000 | $17,400,000 |
| Coach Name | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rick Tocchet | 62 | HC | $0 | $0 | $0 |
| Player Name | OV | Age | Pos | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 | 2035-36 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Emil Bemstrom | 77 | 28 | C/W | $806,000 | RFA |
||||||||
| Tim Washe | 77 | 25 | C/W | $950,000 | RFA |
||||||||
| Justin Barron | 76 | 25 | D | $1,184,500 | $1,184,500 | $1,184,500 | RFA |
||||||
| Yan Kuznetsov | 76 | 25 | D | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Elmer Soderblom | 76 | 25 | C/W | $1,042,875 | $1,042,875 | $1,042,875 | RFA |
||||||
| Lukas Reichel | 75 | 25 | C/W | $1,162,000 | RFA |
||||||||
| Jack Finley | 75 | 24 | C/W | $790,500 | $790,500 | $790,500 | RFA |
||||||
| Matej Blumel | 75 | 27 | C/W | $725,400 | $725,400 | RFA |
|||||||
| Henry Thrun | 75 | 26 | D | $936,000 | $936,000 | $936,000 | RFA |
||||||
| Adam Edstrom | 74 | 26 | C/W | $912,600 | $912,600 | $912,600 | RFA |
||||||
| Zack Ostapchuk | 74 | 24 | C/W | $925,000 | RFA |
||||||||
| Josh Brown | 73 | 33 | D | $1,220,400 | UFA |
||||||||
| Jordan Harris | 73 | 26 | D | $1,442,000 | $1,442,000 | RFA |
|||||||
| Jake Christiansen | 72 | 27 | D | $750,000 | $750,000 | RFA |
|||||||
| Matt Rempe | 72 | 25 | C/W | $970,917 | $970,917 | $970,917 | RFA |
||||||
| Ian Mitchell | 71 | 28 | D | $806,000 | RFA |
||||||||
| Curtis Douglas | 69 | 27 | C/W | $800,000 | $800,000 | RFA |
|||||||
| Alexis Gendron | 69 | 23 | C/W | $925,000 | RFA |
||||||||
| Maxence Guenette | 68 | 26 | D | $806,000 | $806,000 | $806,000 | RFA |
||||||
| Jackson Hallum | 68 | 24 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Jakub Stancl | 67 | 22 | C/W | $950,000 | $950,000 | RFA |
|||||||
| Remi Poirier | 77 | 25 | G | $853,400 | $853,400 | RFA |
|||||||
| Erik Portillo | 77 | 26 | G | $752,166 | $752,166 | $752,166 | RFA |
||||||
| Kevin Mandolese | 73 | 26 | G | $851,700 | RFA |
||||||||
| Total | $22,318,458 | $14,672,358 | $8,201,558 | $806,000 |
| Salary Cap | |
|---|---|
| Salary Cap | $95,500,000 |
| Current Payroll | $92,762,129 |
| Cap Space | $2,737,871 |
| Projections | |
|---|---|
| Current Cash Balance | $17,950,153 |
| Projected Expenses | - $64,221,411 |
| Projected Revenues | $80,633,337 |
| Projected Cash Balance | $34,362,079 |
| Revenues | |
|---|---|
| Total Income To Date | $21,990,910 |
| Avg. Income per Home Game | $2,443,434 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $20,298,784 |
| Approx. Daily Expenses | $455,471 |
| Attendance | |
|---|---|
| Home Games Played | 9 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |